Annual Income Statements for Axos Financial
This table shows Axos Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Axos Financial
This table shows Axos Financial's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
58 |
82 |
80 |
87 |
83 |
152 |
111 |
105 |
112 |
105 |
105 |
Consolidated Net Income / (Loss) |
|
58 |
82 |
80 |
87 |
83 |
152 |
111 |
105 |
112 |
105 |
105 |
Net Income / (Loss) Continuing Operations |
|
58 |
82 |
80 |
87 |
83 |
152 |
111 |
105 |
112 |
105 |
105 |
Total Pre-Tax Income |
|
83 |
117 |
115 |
117 |
118 |
217 |
156 |
144 |
159 |
150 |
148 |
Total Revenue |
|
208 |
228 |
231 |
236 |
246 |
353 |
295 |
291 |
321 |
308 |
309 |
Net Interest Income / (Expense) |
|
180 |
200 |
199 |
204 |
211 |
229 |
262 |
260 |
292 |
280 |
275 |
Total Interest Income |
|
224 |
280 |
307 |
346 |
364 |
395 |
444 |
453 |
484 |
456 |
433 |
Loans and Leases Interest Income |
|
208 |
256 |
280 |
305 |
327 |
358 |
405 |
409 |
438 |
411 |
395 |
Investment Securities Interest Income |
|
15 |
24 |
27 |
41 |
37 |
37 |
38 |
44 |
46 |
45 |
38 |
Total Interest Expense |
|
43 |
80 |
108 |
143 |
153 |
166 |
182 |
193 |
192 |
176 |
157 |
Deposits Interest Expense |
|
33 |
71 |
98 |
137 |
146 |
160 |
177 |
188 |
187 |
171 |
153 |
Long-Term Debt Interest Expense |
|
0.94 |
1.07 |
1.31 |
0.36 |
0.45 |
1.01 |
0.38 |
0.38 |
0.54 |
0.48 |
0.33 |
Federal Funds Purchased and Securities Sold Interest Expense |
|
5.16 |
2.50 |
4.45 |
0.52 |
0.53 |
0.53 |
0.74 |
1.29 |
0.53 |
0.51 |
0.31 |
Other Interest Expense |
|
4.70 |
4.76 |
4.15 |
4.61 |
5.71 |
4.34 |
4.11 |
4.15 |
3.88 |
4.12 |
3.93 |
Total Non-Interest Income |
|
27 |
28 |
32 |
33 |
35 |
124 |
33 |
31 |
29 |
28 |
33 |
Other Service Charges |
|
20 |
21 |
25 |
25 |
26 |
24 |
25 |
23 |
21 |
20 |
25 |
Net Realized & Unrealized Capital Gains on Investments |
|
- |
0.00 |
0.00 |
- |
- |
92 |
0.00 |
- |
- |
0.00 |
0.00 |
Investment Banking Income |
|
6.96 |
6.98 |
6.88 |
7.50 |
8.22 |
7.36 |
8.11 |
7.65 |
7.95 |
7.98 |
8.12 |
Provision for Credit Losses |
|
8.75 |
3.00 |
5.50 |
7.00 |
7.00 |
14 |
6.00 |
6.00 |
14 |
12 |
15 |
Total Non-Interest Expense |
|
116 |
108 |
111 |
112 |
121 |
122 |
133 |
141 |
147 |
145 |
146 |
Salaries and Employee Benefits |
|
47 |
50 |
53 |
55 |
56 |
59 |
67 |
69 |
74 |
74 |
75 |
Net Occupancy & Equipment Expense |
|
18 |
18 |
20 |
20 |
20 |
22 |
22 |
21 |
23 |
24 |
26 |
Marketing Expense |
|
6.37 |
11 |
12 |
8.10 |
10 |
9.79 |
10 |
12 |
14 |
11 |
11 |
Other Operating Expenses |
|
39 |
23 |
21 |
24 |
29 |
24 |
26 |
31 |
28 |
30 |
27 |
Depreciation Expense |
|
6.09 |
5.96 |
5.67 |
5.67 |
5.88 |
6.49 |
7.22 |
7.50 |
7.45 |
7.03 |
6.85 |
Income Tax Expense |
|
24 |
36 |
35 |
30 |
36 |
66 |
45 |
40 |
47 |
46 |
43 |
Basic Earnings per Share |
|
$0.98 |
$1.36 |
$1.33 |
$1.48 |
$1.40 |
$2.65 |
$1.94 |
$1.83 |
$1.97 |
$1.83 |
$1.84 |
Weighted Average Basic Shares Outstanding |
|
60.00M |
60.00M |
59.11M |
59.98M |
57.73M |
56.90M |
56.97M |
56.89M |
57.09M |
57.10M |
56.37M |
Diluted Earnings per Share |
|
$0.97 |
$1.35 |
$1.32 |
$1.43 |
$1.38 |
$2.62 |
$1.91 |
$1.75 |
$1.93 |
$1.80 |
$1.81 |
Weighted Average Diluted Shares Outstanding |
|
60.00M |
60.00M |
59.11M |
59.98M |
57.73M |
56.90M |
56.97M |
56.89M |
57.09M |
57.10M |
56.37M |
Weighted Average Basic & Diluted Shares Outstanding |
|
60.00M |
60.00M |
59.11M |
59.98M |
57.73M |
56.90M |
56.97M |
56.89M |
57.09M |
57.10M |
56.37M |
Annual Cash Flow Statements for Axos Financial
This table details how cash moves in and out of Axos Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
67 |
264 |
157 |
-21 |
235 |
1,093 |
-913 |
537 |
807 |
-196 |
Net Cash From Operating Activities |
|
116 |
167 |
198 |
168 |
204 |
284 |
413 |
217 |
197 |
305 |
Net Cash From Continuing Operating Activities |
|
116 |
167 |
198 |
168 |
204 |
284 |
413 |
217 |
197 |
305 |
Net Income / (Loss) Continuing Operations |
|
83 |
119 |
135 |
152 |
155 |
183 |
216 |
241 |
307 |
450 |
Consolidated Net Income / (Loss) |
|
83 |
119 |
135 |
152 |
155 |
183 |
216 |
241 |
307 |
450 |
Provision For Loan Losses |
|
11 |
9.70 |
11 |
26 |
43 |
42 |
24 |
24 |
24 |
33 |
Depreciation Expense |
|
3.27 |
4.80 |
6.09 |
8.57 |
16 |
24 |
24 |
25 |
23 |
27 |
Amortization Expense |
|
-5.54 |
-4.25 |
-7.42 |
-30 |
-30 |
-24 |
4.75 |
3.93 |
-1.62 |
-58 |
Non-Cash Adjustments to Reconcile Net Income |
|
38 |
43 |
49 |
30 |
16 |
4.66 |
40 |
26 |
-12 |
-24 |
Changes in Operating Assets and Liabilities, net |
|
-14 |
-5.45 |
4.66 |
-19 |
4.13 |
54 |
104 |
-103 |
-144 |
-122 |
Net Cash From Investing Activities |
|
-1,374 |
-1,538 |
-789 |
-1,026 |
-932 |
-1,348 |
-867 |
-2,783 |
-2,399 |
-2,589 |
Net Cash From Continuing Investing Activities |
|
-1,374 |
-1,538 |
-789 |
-1,026 |
-932 |
-1,348 |
-867 |
-2,783 |
-2,399 |
-2,589 |
Purchase of Investment Securities |
|
-108 |
-500 |
-709 |
-146 |
-442 |
-545 |
-277 |
-3,084 |
-2,587 |
-2,741 |
Sale and/or Maturity of Investments |
|
1,977 |
2,545 |
3,989 |
5,086 |
6,282 |
5,771 |
5,171 |
301 |
188 |
152 |
Net Cash From Financing Activities |
|
1,325 |
1,634 |
747 |
837 |
962 |
2,157 |
-459 |
3,103 |
3,010 |
2,087 |
Net Cash From Continuing Financing Activities |
|
1,325 |
1,634 |
747 |
837 |
962 |
2,157 |
-459 |
3,103 |
3,010 |
2,087 |
Net Change in Deposits |
|
1,410 |
1,592 |
855 |
1,086 |
998 |
2,354 |
-521 |
3,131 |
3,177 |
2,236 |
Issuance of Debt |
|
734 |
60 |
0.00 |
-173 |
7.40 |
-9.05 |
175 |
39 |
0.00 |
0.00 |
Repayment of Debt |
|
-901 |
-35 |
-102 |
-30 |
23 |
-140 |
-80 |
-52 |
-112 |
-36 |
Repurchase of Common Equity |
|
- |
0.00 |
0.00 |
-35 |
-56 |
-39 |
-17 |
0.00 |
-49 |
-96 |
Other Financing Activities, Net |
|
6.31 |
-3.46 |
-6.10 |
-9.95 |
-9.92 |
-7.46 |
-11 |
-14 |
-6.14 |
-16 |
Cash Interest Paid |
|
46 |
56 |
74 |
106 |
153 |
145 |
78 |
50 |
368 |
699 |
Cash Income Taxes Paid |
|
68 |
89 |
102 |
80 |
64 |
80 |
93 |
100 |
131 |
201 |
Quarterly Cash Flow Statements for Axos Financial
This table details how cash moves in and out of Axos Financial's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Net Change in Cash & Equivalents |
|
123 |
254 |
552 |
-122 |
32 |
-650 |
582 |
-160 |
618 |
-130 |
-416 |
Net Cash From Operating Activities |
|
71 |
106 |
-58 |
77 |
34 |
119 |
115 |
44 |
71 |
163 |
74 |
Net Cash From Continuing Operating Activities |
|
71 |
106 |
-58 |
77 |
34 |
119 |
115 |
44 |
71 |
163 |
74 |
Net Income / (Loss) Continuing Operations |
|
58 |
82 |
80 |
87 |
83 |
152 |
111 |
105 |
112 |
105 |
105 |
Consolidated Net Income / (Loss) |
|
58 |
82 |
80 |
87 |
83 |
152 |
111 |
105 |
112 |
105 |
105 |
Provision For Loan Losses |
|
8.75 |
3.00 |
5.50 |
7.00 |
7.00 |
14 |
6.00 |
6.00 |
14 |
12 |
15 |
Depreciation Expense |
|
6.09 |
5.96 |
5.67 |
5.67 |
5.88 |
6.49 |
7.22 |
7.50 |
7.45 |
7.03 |
6.85 |
Amortization Expense |
|
0.71 |
-0.18 |
-1.15 |
-0.99 |
-3.10 |
-8.91 |
-26 |
-20 |
-37 |
-21 |
-24 |
Non-Cash Adjustments to Reconcile Net Income |
|
-4.34 |
23 |
-13 |
-18 |
20 |
-72 |
-30 |
59 |
14 |
-14 |
9.24 |
Changes in Operating Assets and Liabilities, net |
|
1.20 |
-7.50 |
-134 |
-3.40 |
-78 |
28 |
47 |
-114 |
-40 |
74 |
-38 |
Net Cash From Investing Activities |
|
-1,150 |
-261 |
-397 |
-591 |
-506 |
-1,236 |
-419 |
-434 |
-46 |
-269 |
-678 |
Net Cash From Continuing Investing Activities |
|
-1,150 |
-261 |
-397 |
-591 |
-506 |
-1,236 |
-419 |
-434 |
-46 |
-269 |
-678 |
Purchase of Investment Securities |
|
-68 |
-27 |
-70 |
-2,422 |
-509 |
-1,244 |
-8.44 |
-1,865 |
-97 |
-509 |
-704 |
Sale and/or Maturity of Investments |
|
1,404 |
1,779 |
1,409 |
-4,404 |
2.23 |
8.65 |
2,330 |
-6,609 |
52 |
240 |
27 |
Net Cash From Financing Activities |
|
1,203 |
409 |
1,006 |
392 |
504 |
467 |
887 |
230 |
593 |
-24 |
188 |
Net Cash From Continuing Financing Activities |
|
1,203 |
409 |
1,006 |
392 |
504 |
467 |
887 |
230 |
593 |
-24 |
188 |
Net Change in Deposits |
|
1,230 |
514 |
1,048 |
384 |
443 |
638 |
900 |
256 |
614 |
-38 |
202 |
Issuance of Debt |
|
-20 |
-92 |
- |
112 |
86 |
-107 |
-6.00 |
27 |
0.00 |
45 |
19 |
Repurchase of Common Equity |
|
0.00 |
- |
-32 |
-17 |
-18 |
-64 |
-0.60 |
-13 |
0.00 |
- |
-26 |
Other Financing Activities, Net |
|
-2.89 |
-0.04 |
-0.66 |
-2.56 |
-6.08 |
-0.17 |
-2.13 |
-7.81 |
-9.48 |
-0.29 |
-6.33 |
Cash Interest Paid |
|
42 |
79 |
106 |
140 |
152 |
171 |
179 |
197 |
192 |
175 |
157 |
Cash Income Taxes Paid |
|
37 |
36 |
35 |
23 |
53 |
32 |
60 |
57 |
40 |
49 |
52 |
Annual Balance Sheets for Axos Financial
This table presents Axos Financial's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
5,824 |
7,599 |
8,502 |
9,540 |
11,220 |
13,852 |
14,266 |
17,401 |
20,348 |
22,855 |
Cash and Due from Banks |
|
223 |
487 |
628 |
623 |
511 |
1,756 |
716 |
1,203 |
2,233 |
1,980 |
Restricted Cash |
|
- |
- |
- |
0.00 |
346 |
194 |
322 |
372 |
149 |
206 |
Trading Account Securities |
|
397 |
472 |
273 |
180 |
372 |
410 |
808 |
603 |
367 |
209 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Loans Held for Sale |
|
5,032 |
6,409 |
7,400 |
8,470 |
9,420 |
97 |
42 |
16 |
24 |
16 |
Intangible Assets |
|
- |
- |
0.00 |
68 |
135 |
125 |
116 |
156 |
152 |
142 |
Other Assets |
|
164 |
217 |
169 |
199 |
436 |
11,269 |
12,261 |
15,051 |
17,423 |
20,302 |
Total Liabilities & Shareholders' Equity |
|
5,824 |
7,599 |
8,502 |
9,540 |
11,220 |
13,852 |
14,266 |
17,401 |
20,348 |
22,855 |
Total Liabilities |
|
5,290 |
6,916 |
7,667 |
8,579 |
10,147 |
12,621 |
12,865 |
15,758 |
18,431 |
20,565 |
Non-Interest Bearing Deposits |
|
309 |
589 |
849 |
1,015 |
1,442 |
1,937 |
2,474 |
5,034 |
2,898 |
2,976 |
Interest Bearing Deposits |
|
4,143 |
5,455 |
6,051 |
6,970 |
7,541 |
9,400 |
8,341 |
8,912 |
14,225 |
16,384 |
Short-Term Debt |
|
35 |
35 |
20 |
0.00 |
239 |
348 |
535 |
512 |
445 |
301 |
Long-Term Debt |
|
758 |
783 |
694 |
512 |
826 |
734 |
1,304 |
1,037 |
612 |
490 |
Other Long-Term Liabilities |
|
44 |
52 |
52 |
82 |
100 |
203 |
210 |
263 |
251 |
415 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
534 |
684 |
834 |
961 |
1,073 |
1,231 |
1,401 |
1,643 |
1,917 |
2,291 |
Total Preferred & Common Equity |
|
534 |
684 |
834 |
961 |
1,073 |
1,231 |
1,401 |
1,643 |
1,917 |
2,291 |
Total Common Equity |
|
528 |
684 |
834 |
961 |
1,073 |
1,231 |
1,401 |
1,643 |
1,917 |
2,291 |
Common Stock |
|
297 |
332 |
347 |
367 |
391 |
413 |
433 |
454 |
481 |
511 |
Retained Earnings |
|
266 |
385 |
519 |
671 |
826 |
1,009 |
1,188 |
1,428 |
1,736 |
2,186 |
Treasury Stock |
|
-25 |
-31 |
-37 |
-82 |
-149 |
-195 |
-223 |
-237 |
-292 |
-403 |
Accumulated Other Comprehensive Income / (Loss) |
|
-9.40 |
-7.30 |
0.49 |
-0.61 |
0.02 |
-0.94 |
2.51 |
-2.93 |
-6.61 |
-2.47 |
Quarterly Balance Sheets for Axos Financial
This table presents Axos Financial's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Total Assets |
|
18,407 |
18,741 |
19,782 |
20,825 |
21,624 |
22,642 |
23,569 |
23,709 |
23,981 |
Cash and Due from Banks |
|
1,369 |
1,756 |
2,324 |
2,162 |
1,569 |
2,130 |
2,571 |
2,438 |
2,001 |
Restricted Cash |
|
329 |
197 |
180 |
252 |
195 |
216 |
233 |
235 |
256 |
Trading Account Securities |
|
345 |
307 |
367 |
97 |
385 |
314 |
223 |
213 |
172 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Loans Held for Sale |
|
20 |
4.75 |
8.22 |
8.01 |
13 |
16 |
15 |
25 |
16 |
Intangible Assets |
|
160 |
158 |
155 |
150 |
147 |
144 |
139 |
138 |
136 |
Other Assets |
|
16,183 |
16,319 |
16,748 |
18,157 |
19,314 |
19,822 |
20,389 |
20,660 |
21,400 |
Total Liabilities & Shareholders' Equity |
|
18,407 |
18,741 |
19,782 |
20,825 |
21,624 |
22,642 |
23,569 |
23,709 |
23,981 |
Total Liabilities |
|
16,706 |
16,953 |
17,938 |
18,849 |
19,546 |
20,446 |
21,163 |
21,187 |
21,377 |
Non-Interest Bearing Deposits |
|
4,627 |
3,442 |
3,173 |
2,875 |
2,834 |
2,759 |
3,056 |
2,990 |
2,970 |
Interest Bearing Deposits |
|
10,550 |
12,248 |
13,566 |
14,690 |
15,370 |
16,345 |
16,918 |
16,945 |
17,167 |
Short-Term Debt |
|
501 |
421 |
406 |
342 |
369 |
387 |
316 |
310 |
314 |
Long-Term Debt |
|
745 |
590 |
539 |
654 |
587 |
540 |
499 |
554 |
549 |
Other Long-Term Liabilities |
|
284 |
252 |
254 |
287 |
386 |
415 |
375 |
389 |
378 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,701 |
1,788 |
1,844 |
1,976 |
2,078 |
2,196 |
2,406 |
2,522 |
2,604 |
Total Preferred & Common Equity |
|
1,701 |
1,788 |
1,844 |
1,976 |
2,078 |
2,196 |
2,406 |
2,522 |
2,604 |
Total Common Equity |
|
1,701 |
1,788 |
1,844 |
1,976 |
2,078 |
2,196 |
2,406 |
2,522 |
2,604 |
Common Stock |
|
460 |
466 |
474 |
487 |
494 |
503 |
522 |
530 |
541 |
Retained Earnings |
|
1,487 |
1,568 |
1,648 |
1,818 |
1,970 |
2,081 |
2,298 |
2,403 |
2,508 |
Treasury Stock |
|
-240 |
-240 |
-272 |
-323 |
-382 |
-385 |
-413 |
-413 |
-446 |
Accumulated Other Comprehensive Income / (Loss) |
|
-5.77 |
-6.95 |
-5.57 |
-6.39 |
-3.92 |
-3.06 |
-0.77 |
3.01 |
1.11 |
Annual Metrics And Ratios for Axos Financial
This table displays calculated financial ratios and metrics derived from Axos Financial's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
43.86% |
42.61% |
16.50% |
15.23% |
11.82% |
18.16% |
10.92% |
11.88% |
25.41% |
31.04% |
EBITDA Growth |
|
60.86% |
48.24% |
12.62% |
-5.57% |
-8.89% |
31.94% |
27.41% |
10.12% |
23.07% |
33.25% |
EBIT Growth |
|
49.42% |
45.46% |
13.57% |
3.01% |
-11.22% |
23.41% |
16.42% |
11.19% |
27.00% |
47.19% |
NOPAT Growth |
|
47.76% |
44.28% |
12.95% |
13.11% |
1.78% |
18.25% |
17.59% |
11.59% |
27.60% |
46.50% |
Net Income Growth |
|
47.76% |
44.28% |
12.95% |
13.11% |
1.78% |
18.25% |
17.59% |
11.59% |
27.60% |
46.50% |
EPS Growth |
|
39.58% |
39.55% |
12.30% |
12.86% |
4.64% |
20.16% |
19.46% |
11.52% |
27.71% |
51.08% |
Operating Cash Flow Growth |
|
444.59% |
43.76% |
18.93% |
-15.41% |
21.74% |
38.99% |
45.22% |
-47.50% |
-9.19% |
55.30% |
Free Cash Flow Firm Growth |
|
128.87% |
-164.00% |
257.52% |
161.37% |
-322.76% |
101.60% |
-8,798.59% |
140.62% |
81.46% |
-34.69% |
Invested Capital Growth |
|
-0.32% |
13.19% |
3.14% |
-4.95% |
45.20% |
8.20% |
40.11% |
-1.49% |
-6.82% |
3.61% |
Revenue Q/Q Growth |
|
9.73% |
6.71% |
1.57% |
2.80% |
4.16% |
4.00% |
1.98% |
4.96% |
5.11% |
4.82% |
EBITDA Q/Q Growth |
|
13.71% |
5.12% |
0.76% |
-0.48% |
4.19% |
6.62% |
1.38% |
1.93% |
8.74% |
1.66% |
EBIT Q/Q Growth |
|
11.67% |
4.79% |
2.01% |
-2.21% |
2.34% |
5.04% |
2.49% |
1.91% |
8.90% |
4.50% |
NOPAT Q/Q Growth |
|
11.29% |
4.68% |
2.14% |
3.09% |
2.32% |
2.61% |
4.33% |
1.54% |
10.61% |
4.05% |
Net Income Q/Q Growth |
|
11.29% |
4.68% |
2.14% |
3.09% |
2.32% |
2.61% |
4.33% |
1.54% |
10.61% |
4.05% |
EPS Q/Q Growth |
|
2,133.33% |
112.50% |
2.44% |
2.60% |
2.90% |
3.11% |
4.09% |
2.06% |
10.22% |
4.36% |
Operating Cash Flow Q/Q Growth |
|
172.83% |
34.38% |
-15.57% |
15.41% |
16.05% |
-5.22% |
10.06% |
27.92% |
-26.16% |
-9.93% |
Free Cash Flow Firm Q/Q Growth |
|
277.83% |
84.94% |
175.29% |
320.94% |
-953.15% |
107.95% |
-85.01% |
-91.12% |
120.89% |
249.77% |
Invested Capital Q/Q Growth |
|
18.54% |
-6.29% |
-16.32% |
-24.28% |
-0.32% |
-4.67% |
7.38% |
0.00% |
6.64% |
-1.35% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
60.38% |
62.76% |
60.67% |
49.72% |
40.51% |
45.23% |
51.96% |
51.14% |
50.19% |
51.03% |
EBIT Margin |
|
61.37% |
62.59% |
61.02% |
54.55% |
43.31% |
45.23% |
47.48% |
47.18% |
47.78% |
53.67% |
Profit (Net Income) Margin |
|
36.02% |
36.44% |
35.33% |
34.68% |
31.57% |
31.59% |
33.49% |
33.41% |
33.99% |
38.00% |
Tax Burden Percent |
|
58.70% |
58.22% |
57.90% |
63.58% |
72.90% |
69.85% |
70.55% |
70.81% |
71.15% |
70.81% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
41.30% |
41.78% |
42.10% |
36.42% |
27.10% |
30.15% |
29.45% |
29.19% |
28.85% |
29.19% |
Return on Invested Capital (ROIC) |
|
6.22% |
8.44% |
8.83% |
10.09% |
8.60% |
8.24% |
7.77% |
7.49% |
9.96% |
14.86% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.22% |
8.44% |
8.83% |
10.09% |
8.60% |
8.24% |
7.77% |
7.49% |
9.96% |
14.86% |
Return on Net Nonoperating Assets (RNNOA) |
|
12.06% |
11.17% |
8.92% |
6.89% |
6.66% |
7.68% |
8.62% |
8.33% |
7.29% |
6.53% |
Return on Equity (ROE) |
|
18.29% |
19.60% |
17.75% |
16.98% |
15.26% |
15.92% |
16.39% |
15.82% |
17.26% |
21.39% |
Cash Return on Invested Capital (CROIC) |
|
6.54% |
-3.93% |
5.75% |
15.17% |
-28.27% |
0.37% |
-25.64% |
8.99% |
17.02% |
11.32% |
Operating Return on Assets (OROA) |
|
2.75% |
3.05% |
2.89% |
2.66% |
2.05% |
2.10% |
2.17% |
2.15% |
2.29% |
2.94% |
Return on Assets (ROA) |
|
1.62% |
1.78% |
1.67% |
1.69% |
1.49% |
1.46% |
1.53% |
1.52% |
1.63% |
2.08% |
Return on Common Equity (ROCE) |
|
18.08% |
19.52% |
17.75% |
16.98% |
15.26% |
15.92% |
16.39% |
15.82% |
17.26% |
21.39% |
Return on Equity Simple (ROE_SIMPLE) |
|
15.50% |
17.45% |
16.15% |
15.87% |
14.46% |
14.90% |
15.40% |
14.65% |
16.02% |
19.65% |
Net Operating Profit after Tax (NOPAT) |
|
83 |
119 |
135 |
152 |
155 |
183 |
216 |
241 |
307 |
450 |
NOPAT Margin |
|
36.02% |
36.44% |
35.33% |
34.68% |
31.57% |
31.59% |
33.49% |
33.41% |
33.99% |
38.00% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
25.97% |
26.95% |
28.88% |
31.85% |
35.59% |
34.72% |
34.30% |
33.99% |
35.15% |
32.07% |
Operating Expenses to Revenue |
|
33.75% |
34.45% |
36.08% |
39.58% |
51.12% |
47.50% |
48.84% |
49.52% |
49.54% |
43.59% |
Earnings before Interest and Taxes (EBIT) |
|
141 |
205 |
233 |
240 |
213 |
263 |
306 |
340 |
432 |
635 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
139 |
205 |
231 |
218 |
199 |
263 |
335 |
368 |
454 |
604 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.07 |
1.63 |
1.80 |
2.66 |
1.56 |
1.07 |
1.96 |
1.30 |
1.22 |
1.42 |
Price to Tangible Book Value (P/TBV) |
|
3.07 |
1.63 |
1.80 |
2.87 |
1.78 |
1.19 |
2.14 |
1.44 |
1.32 |
1.52 |
Price to Revenue (P/Rev) |
|
7.07 |
3.41 |
3.94 |
5.82 |
3.40 |
2.27 |
4.27 |
2.97 |
2.58 |
2.75 |
Price to Earnings (P/E) |
|
19.70 |
9.39 |
11.19 |
16.82 |
10.79 |
7.19 |
12.75 |
8.89 |
7.59 |
7.23 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
5.08% |
10.65% |
8.94% |
5.94% |
9.27% |
13.90% |
7.84% |
11.25% |
13.18% |
13.82% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.66 |
0.96 |
1.02 |
1.66 |
0.88 |
0.19 |
1.10 |
0.66 |
0.34 |
0.60 |
Enterprise Value to Revenue (EV/Rev) |
|
9.58 |
4.42 |
4.13 |
5.57 |
3.82 |
0.77 |
5.51 |
2.93 |
1.11 |
1.57 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
15.86 |
7.05 |
6.81 |
11.20 |
9.43 |
1.71 |
10.61 |
5.73 |
2.22 |
3.08 |
Enterprise Value to EBIT (EV/EBIT) |
|
15.61 |
7.07 |
6.77 |
10.21 |
8.82 |
1.71 |
11.61 |
6.22 |
2.33 |
2.93 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
26.59 |
12.14 |
11.69 |
16.06 |
12.10 |
2.45 |
16.46 |
8.78 |
3.28 |
4.14 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.93 |
8.68 |
7.93 |
14.58 |
9.18 |
1.58 |
8.60 |
9.75 |
5.12 |
6.09 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
25.29 |
0.00 |
17.97 |
10.69 |
0.00 |
54.81 |
0.00 |
7.31 |
1.92 |
5.43 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.49 |
1.20 |
0.86 |
0.53 |
0.99 |
0.88 |
1.31 |
0.94 |
0.55 |
0.35 |
Long-Term Debt to Equity |
|
1.42 |
1.15 |
0.83 |
0.53 |
0.77 |
0.60 |
0.93 |
0.63 |
0.32 |
0.21 |
Financial Leverage |
|
1.94 |
1.32 |
1.01 |
0.68 |
0.78 |
0.93 |
1.11 |
1.11 |
0.73 |
0.44 |
Leverage Ratio |
|
11.31 |
11.03 |
10.61 |
10.05 |
10.21 |
10.88 |
10.68 |
10.40 |
10.60 |
10.27 |
Compound Leverage Factor |
|
11.31 |
11.03 |
10.61 |
10.05 |
10.21 |
10.88 |
10.68 |
10.40 |
10.60 |
10.27 |
Debt to Total Capital |
|
59.78% |
54.48% |
46.13% |
34.75% |
49.80% |
46.78% |
56.76% |
48.52% |
35.54% |
25.67% |
Short-Term Debt to Total Capital |
|
2.64% |
2.33% |
1.29% |
0.00% |
11.16% |
15.03% |
16.52% |
16.03% |
14.98% |
9.77% |
Long-Term Debt to Total Capital |
|
57.15% |
52.15% |
44.84% |
34.75% |
38.63% |
31.75% |
40.24% |
32.49% |
20.56% |
15.90% |
Preferred Equity to Total Capital |
|
0.38% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
39.83% |
45.52% |
53.87% |
65.25% |
50.20% |
53.22% |
43.24% |
51.48% |
64.46% |
74.33% |
Debt to EBITDA |
|
5.72 |
3.98 |
3.09 |
2.34 |
5.35 |
4.12 |
5.50 |
4.20 |
2.33 |
1.31 |
Net Debt to EBITDA |
|
4.11 |
1.61 |
0.31 |
-0.51 |
1.04 |
-3.31 |
2.40 |
-0.07 |
-2.92 |
-2.31 |
Long-Term Debt to EBITDA |
|
5.47 |
3.81 |
3.00 |
2.34 |
4.15 |
2.80 |
3.90 |
2.81 |
1.35 |
0.81 |
Debt to NOPAT |
|
9.59 |
6.86 |
5.30 |
3.36 |
6.86 |
5.90 |
8.53 |
6.43 |
3.44 |
1.76 |
Net Debt to NOPAT |
|
6.90 |
2.78 |
0.53 |
-0.73 |
1.33 |
-4.74 |
3.72 |
-0.11 |
-4.31 |
-3.10 |
Long-Term Debt to NOPAT |
|
9.17 |
6.56 |
5.15 |
3.36 |
5.32 |
4.00 |
6.04 |
4.31 |
1.99 |
1.09 |
Noncontrolling Interest Sharing Ratio |
|
1.12% |
0.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
87 |
-56 |
88 |
229 |
-510 |
8.18 |
-712 |
289 |
525 |
343 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
1.91 |
-0.98 |
1.18 |
2.15 |
-3.26 |
0.06 |
-9.00 |
5.50 |
1.40 |
0.49 |
Operating Cash Flow to Interest Expense |
|
2.56 |
2.94 |
2.68 |
1.58 |
1.31 |
1.96 |
5.21 |
4.12 |
0.53 |
0.44 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.56 |
2.94 |
2.68 |
1.58 |
1.31 |
1.96 |
5.21 |
4.12 |
0.53 |
0.44 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
Fixed Asset Turnover |
|
30.09 |
29.04 |
24.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,327 |
1,502 |
1,549 |
1,472 |
2,137 |
2,313 |
3,240 |
3,192 |
2,974 |
3,082 |
Invested Capital Turnover |
|
0.17 |
0.23 |
0.25 |
0.29 |
0.27 |
0.26 |
0.23 |
0.22 |
0.29 |
0.39 |
Increase / (Decrease) in Invested Capital |
|
-4.25 |
175 |
47 |
-77 |
665 |
175 |
928 |
-48 |
-218 |
107 |
Enterprise Value (EV) |
|
2,198 |
1,448 |
1,575 |
2,448 |
1,877 |
449 |
3,550 |
2,113 |
1,006 |
1,861 |
Market Capitalization |
|
1,623 |
1,117 |
1,504 |
2,559 |
1,670 |
1,317 |
2,748 |
2,139 |
2,331 |
3,256 |
Book Value per Share |
|
$34.42 |
$10.84 |
$13.16 |
$15.36 |
$17.51 |
$20.63 |
$23.65 |
$27.54 |
$32.43 |
$40.21 |
Tangible Book Value per Share |
|
$34.42 |
$10.84 |
$13.16 |
$14.27 |
$15.31 |
$18.53 |
$21.69 |
$24.92 |
$29.86 |
$37.72 |
Total Capital |
|
1,327 |
1,502 |
1,549 |
1,472 |
2,137 |
2,313 |
3,240 |
3,192 |
2,974 |
3,082 |
Total Debt |
|
793 |
818 |
714 |
512 |
1,064 |
1,082 |
1,839 |
1,549 |
1,057 |
791 |
Total Long-Term Debt |
|
758 |
783 |
694 |
512 |
826 |
734 |
1,304 |
1,037 |
612 |
490 |
Net Debt |
|
570 |
331 |
71 |
-111 |
207 |
-869 |
801 |
-26 |
-1,325 |
-1,395 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
793 |
818 |
714 |
512 |
1,064 |
1,082 |
1,839 |
1,549 |
1,057 |
791 |
Total Depreciation and Amortization (D&A) |
|
-2.27 |
0.55 |
-1.32 |
-21 |
-14 |
-0.01 |
29 |
29 |
22 |
-31 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$5.39 |
$1.85 |
$2.07 |
$2.41 |
$2.50 |
$3.01 |
$3.64 |
$4.04 |
$5.15 |
$7.82 |
Adjusted Weighted Average Basic Shares Outstanding |
|
15.64M |
63.27M |
63.61M |
62.78M |
61.24M |
59.51M |
59.36M |
59.97M |
59.98M |
56.89M |
Adjusted Diluted Earnings per Share |
|
$5.37 |
$1.85 |
$2.07 |
$2.37 |
$2.48 |
$2.98 |
$3.56 |
$3.97 |
$5.07 |
$7.66 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
15.64M |
63.27M |
63.61M |
62.78M |
61.24M |
59.51M |
59.36M |
59.97M |
59.98M |
56.89M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
15.64M |
63.27M |
63.61M |
62.78M |
61.24M |
59.51M |
59.36M |
59.97M |
59.98M |
56.89M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
83 |
119 |
135 |
152 |
155 |
183 |
216 |
241 |
307 |
450 |
Normalized NOPAT Margin |
|
36.02% |
36.44% |
35.33% |
34.68% |
31.57% |
31.59% |
33.49% |
33.41% |
33.99% |
38.00% |
Pre Tax Income Margin |
|
61.37% |
62.59% |
61.02% |
54.55% |
43.31% |
45.23% |
47.48% |
47.18% |
47.78% |
53.67% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.10 |
3.61 |
3.14 |
2.25 |
1.36 |
1.81 |
3.86 |
6.47 |
1.15 |
0.92 |
NOPAT to Interest Expense |
|
1.82 |
2.10 |
1.82 |
1.43 |
0.99 |
1.26 |
2.73 |
4.58 |
0.82 |
0.65 |
EBIT Less CapEx to Interest Expense |
|
3.10 |
3.61 |
3.14 |
2.25 |
1.36 |
1.81 |
3.86 |
6.47 |
1.15 |
0.92 |
NOPAT Less CapEx to Interest Expense |
|
1.82 |
2.10 |
1.82 |
1.43 |
0.99 |
1.26 |
2.73 |
4.58 |
0.82 |
0.65 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.37% |
0.26% |
0.23% |
0.20% |
0.15% |
0.21% |
0.05% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.37% |
0.26% |
0.23% |
23.29% |
36.53% |
21.39% |
7.82% |
0.00% |
15.94% |
21.40% |
Quarterly Metrics And Ratios for Axos Financial
This table displays calculated financial ratios and metrics derived from Axos Financial's official financial filings.
Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
19.81% |
29.42% |
29.68% |
22.83% |
18.29% |
54.55% |
27.48% |
23.03% |
30.53% |
-12.71% |
4.77% |
EBITDA Growth |
|
-1.36% |
29.94% |
26.23% |
43.85% |
34.90% |
74.79% |
14.81% |
8.10% |
6.91% |
-36.74% |
-4.63% |
EBIT Growth |
|
-2.43% |
35.76% |
31.83% |
43.18% |
42.62% |
85.47% |
35.63% |
23.41% |
34.73% |
-30.85% |
-4.80% |
NOPAT Growth |
|
-2.99% |
34.16% |
29.16% |
50.88% |
41.50% |
86.10% |
38.66% |
20.05% |
35.93% |
-31.02% |
-4.98% |
Net Income Growth |
|
-2.99% |
34.16% |
29.16% |
50.88% |
41.50% |
86.10% |
38.66% |
20.05% |
35.93% |
-31.02% |
-4.98% |
EPS Growth |
|
-2.02% |
35.00% |
29.41% |
48.96% |
42.27% |
94.07% |
44.70% |
22.38% |
39.86% |
-31.30% |
-5.24% |
Operating Cash Flow Growth |
|
154.83% |
87.50% |
-140.73% |
-47.36% |
-51.73% |
11.57% |
298.20% |
-43.50% |
107.06% |
37.08% |
-36.36% |
Free Cash Flow Firm Growth |
|
151.58% |
-197.49% |
-187.99% |
186.72% |
-74.40% |
96.93% |
91.74% |
-100.81% |
-338.98% |
-196.59% |
-6.33% |
Invested Capital Growth |
|
-5.29% |
0.00% |
0.00% |
-6.82% |
0.87% |
8.40% |
11.99% |
3.61% |
8.37% |
11.60% |
10.99% |
Revenue Q/Q Growth |
|
7.88% |
9.90% |
1.31% |
2.26% |
3.89% |
43.59% |
-16.43% |
-1.30% |
10.22% |
-3.98% |
0.31% |
EBITDA Q/Q Growth |
|
5.98% |
37.19% |
-3.08% |
2.08% |
-0.61% |
77.77% |
-36.34% |
-3.89% |
-1.71% |
5.19% |
-4.03% |
EBIT Q/Q Growth |
|
1.38% |
41.48% |
-2.16% |
2.02% |
0.99% |
83.99% |
-28.45% |
-7.17% |
10.25% |
-5.57% |
-1.50% |
NOPAT Q/Q Growth |
|
0.88% |
39.63% |
-2.09% |
9.40% |
-5.39% |
83.64% |
-27.05% |
-5.28% |
7.12% |
-6.81% |
0.50% |
Net Income Q/Q Growth |
|
0.88% |
39.63% |
-2.09% |
9.40% |
-5.39% |
83.64% |
-27.05% |
-5.28% |
7.12% |
-6.81% |
0.50% |
EPS Q/Q Growth |
|
1.04% |
39.18% |
-2.22% |
8.33% |
-3.50% |
89.86% |
-27.10% |
-8.38% |
10.29% |
-6.74% |
0.56% |
Operating Cash Flow Q/Q Growth |
|
-51.87% |
50.03% |
-154.42% |
233.94% |
-55.86% |
246.76% |
1.23% |
-61.81% |
61.74% |
129.57% |
-54.66% |
Free Cash Flow Firm Q/Q Growth |
|
109.78% |
-1,318.05% |
0.29% |
111.25% |
-81.27% |
-245.91% |
-168.59% |
98.90% |
-5,447.68% |
-81.08% |
3.71% |
Invested Capital Q/Q Growth |
|
-7.68% |
-5.03% |
-0.34% |
6.64% |
-0.07% |
2.07% |
2.97% |
-1.35% |
4.53% |
5.10% |
2.40% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
43.17% |
53.89% |
51.55% |
51.46% |
49.23% |
60.95% |
46.43% |
45.21% |
40.32% |
44.17% |
42.26% |
EBIT Margin |
|
39.89% |
51.35% |
49.60% |
49.48% |
48.10% |
61.63% |
52.77% |
49.63% |
49.65% |
48.82% |
47.95% |
Profit (Net Income) Margin |
|
28.12% |
35.73% |
34.53% |
36.94% |
33.64% |
43.03% |
37.56% |
36.05% |
35.03% |
34.00% |
34.07% |
Tax Burden Percent |
|
70.50% |
69.58% |
69.63% |
74.66% |
69.95% |
69.81% |
71.18% |
72.63% |
70.57% |
69.64% |
71.05% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
29.50% |
30.42% |
30.37% |
25.34% |
30.05% |
30.19% |
28.82% |
27.37% |
29.43% |
30.36% |
28.95% |
Return on Invested Capital (ROIC) |
|
7.01% |
20.60% |
21.29% |
10.83% |
10.70% |
15.73% |
14.35% |
14.10% |
14.24% |
12.86% |
12.70% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.01% |
20.60% |
21.29% |
10.83% |
10.70% |
15.73% |
14.35% |
14.10% |
14.24% |
12.86% |
12.70% |
Return on Net Nonoperating Assets (RNNOA) |
|
5.91% |
11.65% |
10.91% |
7.93% |
6.53% |
8.00% |
6.65% |
6.19% |
5.89% |
5.09% |
4.74% |
Return on Equity (ROE) |
|
12.92% |
32.25% |
32.20% |
18.75% |
17.23% |
23.73% |
21.00% |
20.29% |
20.13% |
17.95% |
17.43% |
Cash Return on Invested Capital (CROIC) |
|
13.32% |
-181.44% |
-180.09% |
17.02% |
10.33% |
5.71% |
3.31% |
11.32% |
7.46% |
2.52% |
2.55% |
Operating Return on Assets (OROA) |
|
1.75% |
2.21% |
2.16% |
2.37% |
2.31% |
3.26% |
2.81% |
2.72% |
2.82% |
2.62% |
2.53% |
Return on Assets (ROA) |
|
1.23% |
1.54% |
1.50% |
1.77% |
1.61% |
2.27% |
2.00% |
1.98% |
1.99% |
1.82% |
1.79% |
Return on Common Equity (ROCE) |
|
12.92% |
32.25% |
32.20% |
18.75% |
17.23% |
23.73% |
21.00% |
20.29% |
20.13% |
17.95% |
17.43% |
Return on Equity Simple (ROE_SIMPLE) |
|
14.05% |
14.53% |
15.06% |
0.00% |
16.77% |
19.33% |
19.69% |
0.00% |
19.94% |
17.15% |
16.40% |
Net Operating Profit after Tax (NOPAT) |
|
58 |
82 |
80 |
87 |
83 |
152 |
111 |
105 |
112 |
105 |
105 |
NOPAT Margin |
|
28.12% |
35.73% |
34.53% |
36.94% |
33.64% |
43.03% |
37.56% |
36.05% |
35.03% |
34.00% |
34.07% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
34.40% |
34.58% |
36.55% |
34.99% |
35.05% |
25.80% |
33.99% |
35.21% |
34.88% |
35.29% |
36.44% |
Operating Expenses to Revenue |
|
55.90% |
47.33% |
48.02% |
47.56% |
49.05% |
34.54% |
45.20% |
48.31% |
45.99% |
47.20% |
47.36% |
Earnings before Interest and Taxes (EBIT) |
|
83 |
117 |
115 |
117 |
118 |
217 |
156 |
144 |
159 |
150 |
148 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
90 |
123 |
119 |
122 |
121 |
215 |
137 |
132 |
129 |
136 |
131 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.21 |
1.28 |
1.20 |
1.22 |
1.15 |
1.52 |
1.40 |
1.42 |
1.49 |
1.58 |
1.41 |
Price to Tangible Book Value (P/TBV) |
|
1.33 |
1.41 |
1.31 |
1.32 |
1.24 |
1.63 |
1.50 |
1.52 |
1.58 |
1.67 |
1.49 |
Price to Revenue (P/Rev) |
|
2.72 |
2.84 |
2.58 |
2.58 |
2.41 |
2.96 |
2.72 |
2.75 |
2.84 |
3.28 |
3.00 |
Price to Earnings (P/E) |
|
8.59 |
8.83 |
7.98 |
7.59 |
6.85 |
7.85 |
7.11 |
7.23 |
7.46 |
9.22 |
8.63 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
11.64% |
11.32% |
12.54% |
13.18% |
14.59% |
12.74% |
14.07% |
13.82% |
13.41% |
10.85% |
11.59% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.54 |
0.48 |
0.24 |
0.34 |
0.29 |
0.77 |
0.53 |
0.60 |
0.49 |
0.64 |
0.66 |
Enterprise Value to Revenue (EV/Rev) |
|
2.12 |
1.68 |
0.76 |
1.11 |
0.91 |
2.20 |
1.47 |
1.57 |
1.26 |
1.79 |
1.86 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.41 |
3.46 |
1.57 |
2.22 |
1.76 |
4.06 |
2.79 |
3.08 |
2.59 |
4.08 |
4.34 |
Enterprise Value to EBIT (EV/EBIT) |
|
4.74 |
3.67 |
1.65 |
2.33 |
1.83 |
4.13 |
2.72 |
2.93 |
2.35 |
3.57 |
3.80 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
6.70 |
5.21 |
2.36 |
3.28 |
2.58 |
5.84 |
3.83 |
4.14 |
3.31 |
5.03 |
5.36 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.84 |
2.90 |
2.46 |
5.12 |
5.33 |
13.60 |
4.88 |
6.09 |
4.65 |
5.64 |
6.66 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.97 |
0.00 |
0.00 |
1.92 |
2.79 |
14.08 |
16.91 |
5.43 |
6.88 |
26.96 |
27.27 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.73 |
0.57 |
0.51 |
0.55 |
0.50 |
0.46 |
0.42 |
0.35 |
0.34 |
0.34 |
0.33 |
Long-Term Debt to Equity |
|
0.44 |
0.33 |
0.29 |
0.32 |
0.33 |
0.28 |
0.25 |
0.21 |
0.21 |
0.22 |
0.21 |
Financial Leverage |
|
0.84 |
0.57 |
0.51 |
0.73 |
0.61 |
0.51 |
0.46 |
0.44 |
0.41 |
0.40 |
0.37 |
Leverage Ratio |
|
10.49 |
10.48 |
10.73 |
10.60 |
10.67 |
10.44 |
10.50 |
10.27 |
10.13 |
9.85 |
9.71 |
Compound Leverage Factor |
|
10.49 |
10.48 |
10.73 |
10.60 |
10.67 |
10.44 |
10.50 |
10.27 |
10.13 |
9.85 |
9.71 |
Debt to Total Capital |
|
42.28% |
36.13% |
33.88% |
35.54% |
33.51% |
31.50% |
29.69% |
25.67% |
25.31% |
25.51% |
24.89% |
Short-Term Debt to Total Capital |
|
16.99% |
15.04% |
14.56% |
14.98% |
11.50% |
12.16% |
12.40% |
9.77% |
9.81% |
9.14% |
9.07% |
Long-Term Debt to Total Capital |
|
25.29% |
21.09% |
19.32% |
20.56% |
22.01% |
19.34% |
17.29% |
15.90% |
15.50% |
16.36% |
15.82% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
57.72% |
63.87% |
66.12% |
64.46% |
66.49% |
68.50% |
70.31% |
74.33% |
74.69% |
74.49% |
75.11% |
Debt to EBITDA |
|
3.44 |
2.58 |
2.27 |
2.33 |
2.05 |
1.66 |
1.56 |
1.31 |
1.33 |
1.62 |
1.64 |
Net Debt to EBITDA |
|
-1.25 |
-2.41 |
-3.74 |
-2.92 |
-2.92 |
-1.40 |
-2.39 |
-2.31 |
-3.25 |
-3.39 |
-2.65 |
Long-Term Debt to EBITDA |
|
2.06 |
1.51 |
1.29 |
1.35 |
1.35 |
1.02 |
0.91 |
0.81 |
0.82 |
1.04 |
1.04 |
Debt to NOPAT |
|
5.21 |
3.89 |
3.40 |
3.44 |
3.01 |
2.38 |
2.14 |
1.76 |
1.70 |
2.00 |
2.02 |
Net Debt to NOPAT |
|
-1.89 |
-3.63 |
-5.61 |
-4.31 |
-4.28 |
-2.01 |
-3.28 |
-3.10 |
-4.15 |
-4.18 |
-3.27 |
Long-Term Debt to NOPAT |
|
3.12 |
2.27 |
1.94 |
1.99 |
1.97 |
1.46 |
1.25 |
1.09 |
1.04 |
1.28 |
1.28 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
223 |
-2,717 |
-2,709 |
305 |
57 |
-83 |
-224 |
-2.46 |
-136 |
-247 |
-238 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
5.15 |
-34.10 |
-25.00 |
2.14 |
0.37 |
-0.50 |
-1.23 |
-0.01 |
-0.71 |
-1.40 |
-1.51 |
Operating Cash Flow to Interest Expense |
|
1.64 |
1.33 |
-0.53 |
0.54 |
0.22 |
0.71 |
0.63 |
0.23 |
0.37 |
0.92 |
0.47 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.64 |
1.33 |
-0.53 |
0.54 |
0.22 |
0.71 |
0.63 |
0.23 |
0.37 |
0.92 |
0.47 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,947 |
2,799 |
2,789 |
2,974 |
2,972 |
3,034 |
3,124 |
3,082 |
3,221 |
3,386 |
3,467 |
Invested Capital Turnover |
|
0.25 |
0.58 |
0.62 |
0.29 |
0.32 |
0.37 |
0.38 |
0.39 |
0.41 |
0.38 |
0.37 |
Increase / (Decrease) in Invested Capital |
|
-165 |
2,799 |
2,789 |
-218 |
26 |
235 |
335 |
107 |
249 |
352 |
343 |
Enterprise Value (EV) |
|
1,601 |
1,352 |
656 |
1,006 |
853 |
2,344 |
1,656 |
1,861 |
1,589 |
2,178 |
2,289 |
Market Capitalization |
|
2,053 |
2,293 |
2,215 |
2,331 |
2,271 |
3,152 |
3,075 |
3,256 |
3,578 |
3,988 |
3,684 |
Book Value per Share |
|
$28.36 |
$29.79 |
$30.73 |
$32.43 |
$32.95 |
$36.00 |
$38.60 |
$40.21 |
$42.28 |
$44.17 |
$45.60 |
Tangible Book Value per Share |
|
$25.69 |
$27.17 |
$28.15 |
$29.86 |
$30.45 |
$33.46 |
$36.06 |
$37.72 |
$39.84 |
$41.76 |
$43.22 |
Total Capital |
|
2,947 |
2,799 |
2,789 |
2,974 |
2,972 |
3,034 |
3,124 |
3,082 |
3,221 |
3,386 |
3,467 |
Total Debt |
|
1,246 |
1,011 |
945 |
1,057 |
996 |
955 |
927 |
791 |
815 |
864 |
863 |
Total Long-Term Debt |
|
745 |
590 |
539 |
612 |
654 |
587 |
540 |
490 |
499 |
554 |
549 |
Net Debt |
|
-452 |
-941 |
-1,559 |
-1,325 |
-1,418 |
-808 |
-1,419 |
-1,395 |
-1,988 |
-1,810 |
-1,395 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,246 |
1,011 |
945 |
1,057 |
996 |
955 |
927 |
791 |
815 |
864 |
863 |
Total Depreciation and Amortization (D&A) |
|
6.80 |
5.78 |
4.52 |
4.67 |
2.78 |
-2.42 |
-19 |
-13 |
-30 |
-14 |
-18 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.98 |
$1.36 |
$1.33 |
$1.48 |
$1.40 |
$2.65 |
$1.94 |
$1.83 |
$1.97 |
$1.83 |
$1.84 |
Adjusted Weighted Average Basic Shares Outstanding |
|
60.00M |
60.00M |
59.11M |
59.98M |
57.73M |
56.90M |
56.97M |
56.89M |
57.09M |
57.10M |
56.37M |
Adjusted Diluted Earnings per Share |
|
$0.97 |
$1.35 |
$1.32 |
$1.43 |
$1.38 |
$2.62 |
$1.91 |
$1.75 |
$1.93 |
$1.80 |
$1.81 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
60.00M |
60.00M |
59.11M |
59.98M |
57.73M |
56.90M |
56.97M |
56.89M |
57.09M |
57.10M |
56.37M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
60.00M |
60.00M |
59.11M |
59.98M |
57.73M |
56.90M |
56.97M |
56.89M |
57.09M |
57.10M |
56.37M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
58 |
82 |
80 |
87 |
83 |
152 |
111 |
105 |
112 |
105 |
105 |
Normalized NOPAT Margin |
|
28.12% |
35.73% |
34.53% |
36.94% |
33.64% |
43.03% |
37.56% |
36.05% |
35.03% |
34.00% |
34.07% |
Pre Tax Income Margin |
|
39.89% |
51.35% |
49.60% |
49.48% |
48.10% |
61.63% |
52.77% |
49.63% |
49.65% |
48.82% |
47.95% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.91 |
1.47 |
1.06 |
0.82 |
0.77 |
1.31 |
0.85 |
0.75 |
0.83 |
0.85 |
0.94 |
NOPAT to Interest Expense |
|
1.35 |
1.02 |
0.74 |
0.61 |
0.54 |
0.91 |
0.61 |
0.54 |
0.58 |
0.59 |
0.67 |
EBIT Less CapEx to Interest Expense |
|
1.91 |
1.47 |
1.06 |
0.82 |
0.77 |
1.31 |
0.85 |
0.75 |
0.83 |
0.85 |
0.94 |
NOPAT Less CapEx to Interest Expense |
|
1.35 |
1.02 |
0.74 |
0.61 |
0.54 |
0.91 |
0.61 |
0.54 |
0.58 |
0.59 |
0.67 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
11.38% |
15.94% |
20.35% |
32.75% |
23.25% |
21.40% |
16.22% |
3.17% |
9.13% |
Key Financial Trends
Axos Financial (NYSE: AX) has demonstrated generally stable financial performance across the past four years, with a few key trends emerging from the analysis of the latest quarterly results along with historical data.
Revenue and Profitability:
- Net interest income shows consistent growth over recent quarters, with Q3 2025 recording $275.5 million compared to $198.98 million in Q3 2023.
- Total revenue remains stable and robust, positioned around $308 million in Q3 2025, up from roughly $231 million in the same quarter of 2023.
- Net income attributable to common shareholders has steadily increased, reaching approximately $105.2 million in Q3 2025, compared to $79.85 million in Q3 2023.
- Basic and diluted earnings per share show a gradual increase over time, from $1.32/$1.32 in Q3 2023 to approximately $1.84/$1.81 in Q3 2025, indicating modest earnings growth per share despite share count fluctuations.
Expense Management:
- Total non-interest expenses have increased slightly, with salaries, occupancy, marketing, and other operating expenses rising to $146.3 million in Q3 2025 from approximately $111 million in Q3 2023.
- Provision for credit losses remains elevated at $14.5 million in Q3 2025 compared to $5.5 million in Q3 2023, suggesting cautious credit risk management likely due to economic conditions.
Balance Sheet Highlights:
- Total assets have grown steadily to about $23.98 billion by Q3 2025, up from approximately $19.78 billion in Q3 2023, reflecting growth in banking operations and investment holdings.
- Deposits have increased, with interest-bearing deposits reaching $17.17 billion in Q3 2025 versus $13.57 billion in Q3 2023, indicating strong customer funding sources.
- Loans held for sale have fluctuated around $8 million to $25 million, remaining a small portion of total assets.
- Long-term debt increased from about $539 million in Q3 2023 to $548.5 million in Q3 2025, which could amplify interest expense if not managed effectively.
- Total common equity increased to $2.6 billion in Q3 2025 from $1.84 billion in Q3 2023, strengthening the company’s capital base.
Cash Flow Trends:
- Net cash from operating activities remains positive, recording $73.7 million in Q3 2025 and previously higher in earlier quarters, indicating ongoing operational cash generation.
- Significant cash outflows in investing activities are noted, mostly due to purchase of investment securities exceeding sales, resulting in net investing cash outflows of approximately $677.5 million in Q3 2025.
- Financing activities showed a net positive inflow in Q3 2025 of $188 million, driven largely by deposit inflows and issuance of debt balancing repurchases and repayments.
- A steep net decrease in cash and equivalents of $415.7 million in Q3 2025 calls for monitoring, especially against ongoing investing cash outflows.
Summary:
Overall, Axos Financial has shown strong top-line and net income growth supported by expanding interest income and deposits. The company maintains sound capital levels with rising equity, which buffer its expanding asset base. Rising expenses and elevated provisions for credit losses suggest increased investments into operations and a cautious approach to credit risk. However, considerable investing outflows and fluctuations in cash balances indicate the need for careful liquidity management going forward. Retail investors should watch for how Axos manages expense growth and asset quality alongside sustaining its profitable growth trajectory.
09/12/25 12:17 PM ETAI Generated. May Contain Errors.